[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 141.84%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 226,597 180,478 129,797 96,530 81,964 77,140 77,553 19.55%
PBT 10,237 -3,811 -3,288 1,406 1,256 1,118 8,157 3.85%
Tax -3,046 712 2,219 -332 -97 -980 -2,400 4.05%
NP 7,191 -3,099 -1,069 1,074 1,159 138 5,757 3.77%
-
NP to SH 6,639 -3,099 -1,069 1,074 1,159 138 5,757 2.40%
-
Tax Rate 29.75% - - 23.61% 7.72% 87.66% 29.42% -
Total Cost 219,406 183,577 130,866 95,456 80,805 77,002 71,796 20.45%
-
Net Worth 68,239 51,095 52,385 50,256 42,483 41,361 40,956 8.87%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 419 405 - - - -
Div Payout % - - 0.00% 37.74% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 68,239 51,095 52,385 50,256 42,483 41,361 40,956 8.87%
NOSH 41,991 42,016 41,982 40,532 17,507 17,569 17,498 15.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.17% -1.72% -0.82% 1.11% 1.41% 0.18% 7.42% -
ROE 9.73% -6.07% -2.04% 2.14% 2.73% 0.33% 14.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 539.63 429.54 309.17 238.16 468.16 439.06 443.20 3.33%
EPS 15.81 -7.38 -2.55 2.63 6.62 0.79 32.90 -11.49%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.6251 1.2161 1.2478 1.2399 2.4266 2.3542 2.3406 -5.89%
Adjusted Per Share Value based on latest NOSH - 40,460
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.91 23.82 17.13 12.74 10.82 10.18 10.24 19.55%
EPS 0.88 -0.41 -0.14 0.14 0.15 0.02 0.76 2.47%
DPS 0.00 0.00 0.06 0.05 0.00 0.00 0.00 -
NAPS 0.0901 0.0674 0.0691 0.0663 0.0561 0.0546 0.0541 8.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.79 0.90 0.77 2.71 2.00 5.40 -
P/RPS 0.13 0.18 0.29 0.32 0.58 0.46 1.22 -31.13%
P/EPS 4.36 -10.71 -35.35 29.06 40.94 254.63 16.41 -19.81%
EY 22.91 -9.34 -2.83 3.44 2.44 0.39 6.09 24.69%
DY 0.00 0.00 1.11 1.30 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 0.72 0.62 1.12 0.85 2.31 -24.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 28/05/04 30/05/03 20/05/02 30/05/01 25/05/00 -
Price 0.88 0.68 0.92 0.90 1.45 1.75 4.80 -
P/RPS 0.16 0.16 0.30 0.38 0.31 0.40 1.08 -27.24%
P/EPS 5.57 -9.22 -36.13 33.97 21.90 222.80 14.59 -14.82%
EY 17.97 -10.85 -2.77 2.94 4.57 0.45 6.85 17.42%
DY 0.00 0.00 1.09 1.11 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.74 0.73 0.60 0.74 2.05 -19.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment